Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,300 | $2,300 | $2,300 | $2,300 | $2,300 | $2,300 |
1 | $2,358 | $2,415 | $2,473 | $2,530 | $2,588 | $2,645 |
2 | $2,416 | $2,536 | $2,658 | $2,783 | $2,911 | $3,042 |
3 | $2,477 | $2,663 | $2,857 | $3,061 | $3,275 | $3,498 |
4 | $2,539 | $2,796 | $3,072 | $3,367 | $3,684 | $4,023 |
5 | $2,602 | $2,935 | $3,302 | $3,704 | $4,145 | $4,626 |
6 | $2,667 | $3,082 | $3,550 | $4,075 | $4,663 | $5,320 |
7 | $2,734 | $3,236 | $3,816 | $4,482 | $5,246 | $6,118 |
8 | $2,802 | $3,398 | $4,102 | $4,930 | $5,901 | $7,036 |
9 | $2,872 | $3,568 | $4,410 | $5,423 | $6,639 | $8,091 |
10 | $2,944 | $3,746 | $4,740 | $5,966 | $7,469 | $9,305 |
11 | $3,018 | $3,934 | $5,096 | $6,562 | $8,402 | $10,701 |
12 | $3,093 | $4,130 | $5,478 | $7,218 | $9,453 | $12,306 |
13 | $3,171 | $4,337 | $5,889 | $7,940 | $10,634 | $14,151 |
14 | $3,250 | $4,554 | $6,331 | $8,734 | $11,964 | $16,274 |
15 | $3,331 | $4,782 | $6,805 | $9,608 | $13,459 | $18,715 |
16 | $3,414 | $5,021 | $7,316 | $10,568 | $15,141 | $21,523 |
17 | $3,500 | $5,272 | $7,865 | $11,625 | $17,034 | $24,751 |
18 | $3,587 | $5,535 | $8,454 | $12,788 | $19,163 | $28,464 |
19 | $3,677 | $5,812 | $9,088 | $14,067 | $21,559 | $32,733 |
20 | $3,769 | $6,103 | $9,770 | $15,473 | $24,254 | $37,643 |
21 | $3,863 | $6,408 | $10,503 | $17,021 | $27,285 | $43,289 |
22 | $3,960 | $6,728 | $11,291 | $18,723 | $30,696 | $49,783 |
23 | $4,059 | $7,065 | $12,137 | $20,595 | $34,533 | $57,250 |
24 | $4,160 | $7,418 | $13,048 | $22,654 | $38,850 | $65,838 |
25 | $4,264 | $7,789 | $14,026 | $24,920 | $43,706 | $75,714 |